The UK Mortgage Calculator is mainly intended for United Kingdom residents using the British Pound currency.
Interest Only: £468.75
Monthly Repayment: £657.66
Monthly
Total
Mortgage Payment
£657.66
£197,299.14
Taxes
£150.00
£45,000.00
Home Insurance
£208.33
£62,500.00
Other Costs
£500.00
£150,000.00
Total Out-of-Pocket
£1,516.00
£454,799.14
Loan Amount
£112,500.00
Mortgage Deposit
£37,500.00
Total Interest
£84,799.14
Amortization schedule
Month
Date
Interest
Principal
Ending Balance
1
09/2025
£469
£189
£112,311
2
10/2025
£468
£190
£112,121
3
11/2025
£467
£190
£111,931
4
12/2025
£466
£191
£111,740
5
1/2026
£466
£192
£111,548
6
2/2026
£465
£193
£111,355
7
3/2026
£464
£194
£111,161
8
4/2026
£463
£194
£110,966
9
5/2026
£462
£195
£110,771
10
6/2026
£462
£196
£110,575
11
7/2026
£461
£197
£110,378
12
8/2026
£460
£198
£110,180
End of year 1
13
9/2026
£459
£199
£109,982
14
10/2026
£458
£199
£109,782
15
11/2026
£457
£200
£109,582
16
12/2026
£457
£201
£109,381
17
1/2027
£456
£202
£109,179
18
2/2027
£455
£203
£108,976
19
3/2027
£454
£204
£108,773
20
4/2027
£453
£204
£108,568
21
5/2027
£452
£205
£108,363
22
6/2027
£452
£206
£108,157
23
7/2027
£451
£207
£107,950
24
8/2027
£450
£208
£107,742
End of year 2
25
9/2027
£449
£209
£107,533
26
10/2027
£448
£210
£107,324
27
11/2027
£447
£210
£107,113
28
12/2027
£446
£211
£106,902
29
1/2028
£445
£212
£106,690
30
2/2028
£445
£213
£106,476
31
3/2028
£444
£214
£106,262
32
4/2028
£443
£215
£106,048
33
5/2028
£442
£216
£105,832
34
6/2028
£441
£217
£105,615
35
7/2028
£440
£218
£105,397
36
8/2028
£439
£219
£105,179
End of year 3
37
9/2028
£438
£219
£104,960
38
10/2028
£437
£220
£104,739
39
11/2028
£436
£221
£104,518
40
12/2028
£435
£222
£104,296
41
1/2029
£435
£223
£104,073
42
2/2029
£434
£224
£103,849
43
3/2029
£433
£225
£103,624
44
4/2029
£432
£226
£103,398
45
5/2029
£431
£227
£103,171
46
6/2029
£430
£228
£102,943
47
7/2029
£429
£229
£102,714
48
8/2029
£428
£230
£102,485
End of year 4
49
9/2029
£427
£231
£102,254
50
10/2029
£426
£232
£102,023
51
11/2029
£425
£233
£101,790
52
12/2029
£424
£234
£101,556
53
1/2030
£423
£235
£101,322
54
2/2030
£422
£235
£101,086
55
3/2030
£421
£236
£100,850
56
4/2030
£420
£237
£100,612
57
5/2030
£419
£238
£100,374
58
6/2030
£418
£239
£100,135
59
7/2030
£417
£240
£99,894
60
8/2030
£416
£241
£99,653
End of year 5
61
9/2030
£415
£242
£99,410
62
10/2030
£414
£243
£99,167
63
11/2030
£413
£244
£98,922
64
12/2030
£412
£245
£98,677
65
1/2031
£411
£247
£98,430
66
2/2031
£410
£248
£98,183
67
3/2031
£409
£249
£97,934
68
4/2031
£408
£250
£97,685
69
5/2031
£407
£251
£97,434
70
6/2031
£406
£252
£97,182
71
7/2031
£405
£253
£96,930
72
8/2031
£404
£254
£96,676
End of year 6
73
9/2031
£403
£255
£96,421
74
10/2031
£402
£256
£96,165
75
11/2031
£401
£257
£95,908
76
12/2031
£400
£258
£95,650
77
1/2032
£399
£259
£95,391
78
2/2032
£397
£260
£95,131
79
3/2032
£396
£261
£94,869
80
4/2032
£395
£262
£94,607
81
5/2032
£394
£263
£94,344
82
6/2032
£393
£265
£94,079
83
7/2032
£392
£266
£93,813
84
8/2032
£391
£267
£93,547
End of year 7
85
9/2032
£390
£268
£93,279
86
10/2032
£389
£269
£93,010
87
11/2032
£388
£270
£92,740
88
12/2032
£386
£271
£92,468
89
1/2033
£385
£272
£92,196
90
2/2033
£384
£274
£91,922
91
3/2033
£383
£275
£91,648
92
4/2033
£382
£276
£91,372
93
5/2033
£381
£277
£91,095
94
6/2033
£380
£278
£90,817
95
7/2033
£378
£279
£90,538
96
8/2033
£377
£280
£90,257
End of year 8
97
9/2033
£376
£282
£89,976
98
10/2033
£375
£283
£89,693
99
11/2033
£374
£284
£89,409
100
12/2033
£373
£285
£89,124
101
1/2034
£371
£286
£88,837
102
2/2034
£370
£288
£88,550
103
3/2034
£369
£289
£88,261
104
4/2034
£368
£290
£87,971
105
5/2034
£367
£291
£87,680
106
6/2034
£365
£292
£87,388
107
7/2034
£364
£294
£87,094
108
8/2034
£363
£295
£86,800
End of year 9
109
9/2034
£362
£296
£86,504
110
10/2034
£360
£297
£86,206
111
11/2034
£359
£298
£85,908
112
12/2034
£358
£300
£85,608
113
1/2035
£357
£301
£85,307
114
2/2035
£355
£302
£85,005
115
3/2035
£354
£303
£84,701
116
4/2035
£353
£305
£84,397
117
5/2035
£352
£306
£84,091
118
6/2035
£350
£307
£83,783
119
7/2035
£349
£309
£83,475
120
8/2035
£348
£310
£83,165
End of year 10
121
9/2035
£347
£311
£82,854
122
10/2035
£345
£312
£82,541
123
11/2035
£344
£314
£82,228
124
12/2035
£343
£315
£81,913
125
1/2036
£341
£316
£81,596
126
2/2036
£340
£318
£81,279
127
3/2036
£339
£319
£80,960
128
4/2036
£337
£320
£80,639
129
5/2036
£336
£322
£80,318
130
6/2036
£335
£323
£79,995
131
7/2036
£333
£324
£79,670
132
8/2036
£332
£326
£79,345
End of year 11
133
9/2036
£331
£327
£79,017
134
10/2036
£329
£328
£78,689
135
11/2036
£328
£330
£78,359
136
12/2036
£326
£331
£78,028
137
1/2037
£325
£333
£77,696
138
2/2037
£324
£334
£77,362
139
3/2037
£322
£335
£77,026
140
4/2037
£321
£337
£76,690
141
5/2037
£320
£338
£76,351
142
6/2037
£318
£340
£76,012
143
7/2037
£317
£341
£75,671
144
8/2037
£315
£342
£75,329
End of year 12
145
9/2037
£314
£344
£74,985
146
10/2037
£312
£345
£74,640
147
11/2037
£311
£347
£74,293
148
12/2037
£310
£348
£73,945
149
1/2038
£308
£350
£73,595
150
2/2038
£307
£351
£73,244
151
3/2038
£305
£352
£72,892
152
4/2038
£304
£354
£72,538
153
5/2038
£302
£355
£72,182
154
6/2038
£301
£357
£71,825
155
7/2038
£299
£358
£71,467
156
8/2038
£298
£360
£71,107
End of year 13
157
9/2038
£296
£361
£70,746
158
10/2038
£295
£363
£70,383
159
11/2038
£293
£364
£70,019
160
12/2038
£292
£366
£69,653
161
1/2039
£290
£367
£69,285
162
2/2039
£289
£369
£68,916
163
3/2039
£287
£371
£68,546
164
4/2039
£286
£372
£68,174
165
5/2039
£284
£374
£67,800
166
6/2039
£283
£375
£67,425
167
7/2039
£281
£377
£67,048
168
8/2039
£279
£378
£66,670
End of year 14
169
9/2039
£278
£380
£66,290
170
10/2039
£276
£381
£65,909
171
11/2039
£275
£383
£65,525
172
12/2039
£273
£385
£65,141
173
1/2040
£271
£386
£64,755
174
2/2040
£270
£388
£64,367
175
3/2040
£268
£389
£63,977
176
4/2040
£267
£391
£63,586
177
5/2040
£265
£393
£63,193
178
6/2040
£263
£394
£62,799
179
7/2040
£262
£396
£62,403
180
8/2040
£260
£398
£62,005
End of year 15
181
9/2040
£258
£399
£61,606
182
10/2040
£257
£401
£61,205
183
11/2040
£255
£403
£60,803
184
12/2040
£253
£404
£60,398
185
1/2041
£252
£406
£59,992
186
2/2041
£250
£408
£59,584
187
3/2041
£248
£409
£59,175
188
4/2041
£247
£411
£58,764
189
5/2041
£245
£413
£58,351
190
6/2041
£243
£415
£57,937
191
7/2041
£241
£416
£57,520
192
8/2041
£240
£418
£57,102
End of year 16
193
9/2041
£238
£420
£56,683
194
10/2041
£236
£421
£56,261
195
11/2041
£234
£423
£55,838
196
12/2041
£233
£425
£55,413
197
1/2042
£231
£427
£54,986
198
2/2042
£229
£429
£54,558
199
3/2042
£227
£430
£54,127
200
4/2042
£226
£432
£53,695
201
5/2042
£224
£434
£53,261
202
6/2042
£222
£436
£52,825
203
7/2042
£220
£438
£52,388
204
8/2042
£218
£439
£51,948
End of year 17
205
9/2042
£216
£441
£51,507
206
10/2042
£215
£443
£51,064
207
11/2042
£213
£445
£50,619
208
12/2042
£211
£447
£50,173
209
1/2043
£209
£449
£49,724
210
2/2043
£207
£450
£49,273
211
3/2043
£205
£452
£48,821
212
4/2043
£203
£454
£48,367
213
5/2043
£202
£456
£47,911
214
6/2043
£200
£458
£47,453
215
7/2043
£198
£460
£46,993
216
8/2043
£196
£462
£46,531
End of year 18
217
9/2043
£194
£464
£46,067
218
10/2043
£192
£466
£45,601
219
11/2043
£190
£468
£45,134
220
12/2043
£188
£470
£44,664
221
1/2044
£186
£472
£44,193
222
2/2044
£184
£474
£43,719
223
3/2044
£182
£476
£43,244
224
4/2044
£180
£477
£42,766
225
5/2044
£178
£479
£42,287
226
6/2044
£176
£481
£41,805
227
7/2044
£174
£483
£41,322
228
8/2044
£172
£485
£40,836
End of year 19
229
9/2044
£170
£488
£40,349
230
10/2044
£168
£490
£39,859
231
11/2044
£166
£492
£39,368
232
12/2044
£164
£494
£38,874
233
1/2045
£162
£496
£38,378
234
2/2045
£160
£498
£37,880
235
3/2045
£158
£500
£37,381
236
4/2045
£156
£502
£36,879
237
5/2045
£154
£504
£36,375
238
6/2045
£152
£506
£35,869
239
7/2045
£149
£508
£35,360
240
8/2045
£147
£510
£34,850
End of year 20
241
9/2045
£145
£512
£34,338
242
10/2045
£143
£515
£33,823
243
11/2045
£141
£517
£33,306
244
12/2045
£139
£519
£32,787
245
1/2046
£137
£521
£32,266
246
2/2046
£134
£523
£31,743
247
3/2046
£132
£525
£31,218
248
4/2046
£130
£528
£30,690
249
5/2046
£128
£530
£30,160
250
6/2046
£126
£532
£29,628
251
7/2046
£123
£534
£29,094
252
8/2046
£121
£536
£28,558
End of year 21
253
9/2046
£119
£539
£28,019
254
10/2046
£117
£541
£27,478
255
11/2046
£114
£543
£26,935
256
12/2046
£112
£545
£26,390
257
1/2047
£110
£548
£25,842
258
2/2047
£108
£550
£25,292
259
3/2047
£105
£552
£24,740
260
4/2047
£103
£555
£24,185
261
5/2047
£101
£557
£23,628
262
6/2047
£98
£559
£23,069
263
7/2047
£96
£562
£22,507
264
8/2047
£94
£564
£21,943
End of year 22
265
9/2047
£91
£566
£21,377
266
10/2047
£89
£569
£20,809
267
11/2047
£87
£571
£20,238
268
12/2047
£84
£573
£19,664
269
1/2048
£82
£576
£19,089
270
2/2048
£80
£578
£18,510
271
3/2048
£77
£581
£17,930
272
4/2048
£75
£583
£17,347
273
5/2048
£72
£585
£16,762
274
6/2048
£70
£588
£16,174
275
7/2048
£67
£590
£15,583
276
8/2048
£65
£593
£14,991
End of year 23
277
9/2048
£62
£595
£14,396
278
10/2048
£60
£598
£13,798
279
11/2048
£57
£600
£13,198
280
12/2048
£55
£603
£12,595
281
1/2049
£52
£605
£11,990
282
2/2049
£50
£608
£11,382
283
3/2049
£47
£610
£10,772
284
4/2049
£45
£613
£10,159
285
5/2049
£42
£615
£9,544
286
6/2049
£40
£618
£8,926
287
7/2049
£37
£620
£8,305
288
8/2049
£35
£623
£7,682
End of year 24
289
9/2049
£32
£626
£7,057
290
10/2049
£29
£628
£6,428
291
11/2049
£27
£631
£5,798
292
12/2049
£24
£634
£5,164
293
1/2050
£22
£636
£4,528
294
2/2050
£19
£639
£3,889
295
3/2050
£16
£641
£3,248
296
4/2050
£14
£644
£2,603
297
5/2050
£11
£647
£1,957
298
6/2050
£8
£650
£1,307
299
7/2050
£5
£652
£655
300
8/2050
£3
£655
£0
End of year 25
Year
Date
Interest
Principal
Ending Balance
1
9/25-8/26
£5,572
£2,320
£110,180
2
9/26-8/27
£5,454
£2,438
£107,742
3
9/27-8/28
£5,329
£2,563
£105,179
4
9/28-8/29
£5,198
£2,694
£102,485
5
9/29-8/30
£5,060
£2,832
£99,653
6
9/30-8/31
£4,915
£2,977
£96,676
7
9/31-8/32
£4,763
£3,129
£93,547
8
9/32-8/33
£4,603
£3,289
£90,257
9
9/33-8/34
£4,434
£3,458
£86,800
10
9/34-8/35
£4,257
£3,635
£83,165
11
9/35-8/36
£4,071
£3,820
£79,345
12
9/36-8/37
£3,876
£4,016
£75,329
13
9/37-8/38
£3,671
£4,221
£71,107
14
9/38-8/39
£3,455
£4,437
£66,670
15
9/39-8/40
£3,228
£4,664
£62,005
16
9/40-8/41
£2,989
£4,903
£57,102
17
9/41-8/42
£2,738
£5,154
£51,948
18
9/42-8/43
£2,474
£5,418
£46,531
19
9/43-8/44
£2,197
£5,695
£40,836
20
9/44-8/45
£1,906
£5,986
£34,850
21
9/45-8/46
£1,600
£6,292
£28,558
22
9/46-8/47
£1,278
£6,614
£21,943
23
9/47-8/48
£939
£6,953
£14,991
24
9/48-8/49
£584
£7,308
£7,682
25
9/49-8/50
£210
£7,682
£0
In the United Kingdom (UK), it is usually very helpful when potential mortgage borrowers show good preparation for the process by bringing along all the information that may be required when applying for a mortgage at a bank, such as:
addresses for the last three years, no gaps
income information for the last three months, as well as three years of income records
bank statements for the past three months, though it can help to have more
documentation of loans or credit cards
On top of that, a good second step is to check credit scores and raise any questionable negative marks with the banker that issues the mortgage. Assuming good credit in the UK, it is possible to borrow with a relatively small down payment. There are many mortgage loan products requiring deposits of 5% or less of the property value, though it can change accordingly with market conditions.
Tracker Mortgage
A tracker mortgage is a type of mortgage that follows the movements of other rates, the most common of which is the Bank of England base rate. Most banks in the UK favor variable-rate mortgages in one form or another. Therefore, there are a wider variety of mortgages of this type in the UK. Some mortgages start out as trackers and, after a few years, become standard variable-rate mortgages.
Introductory tracker rates can be among the lowest mortgage interest rates available. However, like all variable rates, they can go up as well as down. Also, most introductory tracker rates will likely have an early repayment charge when remortgaged or repaid during the introductory period. Borrowers with a lifetime tracker mortgage can expect to see early repayment charges for a period after being taken out.
Flexible Mortgage
A flexible mortgage is a mortgage type that allows the borrower to overpay, underpay, or take a payment holiday from a mortgage from time to time. The overpayment feature can be used to pay the loan down faster, either in lump sums or as part of the regular payment process. The underpayment feature is used to make lower monthly payments from time to time, and payment holidays can be used to avoid payment for brief stints, sometimes up to six months. However, these features usually come with special charges and conditions, so shop around carefully and compare the costs of flexible mortgages.
Stamp Duty
A unique aspect of mortgages in the UK is stamp duty, which is a tax that is charged as a percentage of the purchase price when a property is bought. Depending on the price bracket that the property falls in, the percentage can vary:
Up to £250,000
0%
From £250,001 to £925,000
5%
From £925,001 to £1,500,000
10%
Over £1,500,001
12%
There is a special discount (relief) for first-time buyers if the purchase price is £625,000 or less. Stamp tax is not applicable for first-time buyers of properties worth £425,000 or less and the existing rate of 5% will apply between £425,000 and £625,000. Properties over £625,000 follow the same rules as buyers not buying for the first time.
There are other special rules that apply in regards to stamp duty in the UK, such as higher rates for additional properties and different rates in different countries. Furthermore, special rules apply in specific instances, including the replacement of a main residence, when corporate bodies or shared ownership properties are involved, when buying six or more properties in one transaction, for multiple transfers between the same buyers and sellers, and many more. Stamp duty can be complex, and it is best to consult professionals to determine the precise rate that will be charged on any property purchase.